# Chamberlain Coffee Financial Model

Gen Z-focused coffee and matcha CPG brand, founded by influencer Emma Chamberlain, selling across DTC and retail channels.

- Canonical: https://finamodel.com/startups/chamberlain-coffee
- Excel download: https://finamodel.com/startup-models/chamberlain-coffee.xlsx
- Category: Consumer/DTC
- Model type: Unit-economics / DTC
- Funding round: Series A
- Funding: $4.6M
- Founded: 2024
- Geography: United States (primary); global market context cited.
- Customer: B2C

## About the company

Chamberlain Coffee is a Gen Z coffee and matcha brand founded by Emma Chamberlain. It sells coffee, pods, matcha, RTD beverages, and planned café experiences through a creator-led identity and accessible premium products.

Gross revenue grew from $2.6 million in 2020 to $19.2 million in 2023, with retail becoming the dominant channel through partners including Target, Walmart, Whole Foods, and Albertsons. DTC, cafés, and collaborations provide additional routes to consumers.

The model is multi-channel CPG P&L. Retail doors, velocity, DTC orders, café unit economics, SKU mix, wholesale price, COGS, marketing, and creator-driven demand build revenue. Channel mix and inventory determine margin.

## What's included

- 5-year monthly revenue build with stage-appropriate growth assumptions
- Full P&L, headcount plan, and operating-expense schedule
- Cash-flow statement, runway, and burn-rate tracking
- Valuation via exit multiple with a DCF cross-check
- Returns analysis with MOIC and IRR
- Unit economics including CAC, LTV, payback, and cohort retention

## Product & value proposition

- Dry coffee products: single-serve pods, coffee bags, ground coffee (5 flavors).
- Matcha products: Classic Matcha, Flavored Matcha, Latte Powder; Matcha Latte RTD launching Q1 2025.
- RTD canned oat milk latte: launched 2023.
- Value prop: Gen Z identity brand built on Emma Chamberlain's content creator following ("cold brew queen"); ceremonial-grade matcha; flavored/indulgent options targeting Gen Z taste preferences.
- All products positioned as premium but accessible across mainstream retail.

## Market

- Total Global Coffee (Roast + RTD) + Matcha Market: $351Bn.
- Gen Z market share of that combined market: $71Bn.
- Roast Coffee CAGR: +2.7%.
- Coffee RTD CAGR: +5.5%.
- Matcha CAGR: +12.0%.
- Cold brew coffee market CAGR: +26.4%.
- Total Global Matcha Market: $2.9Bn; Gen Z share: $1.1Bn; +12% CAGR.
- Gen Z will be the largest U.S. cohort by 2034.

## Revenue model

- **Channels:**
  - DTC (e-commerce): original channel (Chamberlain 1.0, 2020–2022); declining share of total.
  - Retail (wholesale to retailers): dominant and growing channel from 2023; retailers include Target, Walmart, Albertsons, Whole Foods, Costco (pipeline).
  - Cafés (new): JV model - first café expected to generate $1.8M revenue at 17% EBITDA margin; no CAPEX for Chamberlain Coffee (first 5 fully funded by JV partner).
- **Retail unit economics:** Costco target ~$75,000 annual sales per store.
- **Sales velocity (Target, RTDs, last 12 weeks):** Chamberlain Coffee 2.3 units/week/store/item - #2 in category, +53% vs. prior 52-week average.

## Traction & metrics

- **Total Gross Revenue (USD thousands):**
  - 2020: $2,608
  - 2021: $8,057
  - 2022: $11,846
  - 2023: $19,205
  - 2024F: $21,930
  - 2025F: $33,448
  - 2020–2023 CAGR: +95%; 2024F YoY: +14%; 2025F YoY: +53%.
- **Retail Gross Revenue (USD thousands, % of total):**
  - 2020: $0
  - 2021: $874 (11%)
  - 2022: $1,307 (11%)
  - 2023: $6,603 (34%)
  - 2024F: $11,688 (53%)
  - 2025F: $19,931 (60%)
  - 2021–2024F CAGR: +175%; 2025F YoY: +71%.
- **Matcha Gross Sales (USD thousands, % of total):**
  - 2021: $311 (4%)
  - 2022: $1,257 (11%)
  - 2023: $3,998 (21%)
- **Points of Distribution (total, ending door count):**
  - Q1 2023: 2,128 doors / 544 POD
  - Q2 2023: 18,428 doors / 4,744 POD
  - Q3 2023: 26,417 doors / 4,944 POD
  - Q4 2023: 43,044 doors / 8,049 POD
  - Q1 2024: 47,239 doors / 8,100 POD
  - Q2 2024: 55,086 doors / 10,566 POD; +199% YoY
- **Brand metrics (Gen Z, ages 15–34, UTA IQ survey Feb 2023, n=2,424):**
  - Brand awareness rate: 49% (vs. competitors 34–41%)
  - Brand awareness-to-customer conversion: 43% (tied with La Colombe)
  - Social engagement rate: 5.3 (vs. competitors 0.1–1.3)
- **Retail performance highlights:**
  - 75% of CC RTD consumers in Walmart are new to the RTD category
  - 70% of CC RTD consumers in Albertsons are new to the beverage category
  - 6x velocity growth after Whole Foods cold box placement
- **Café:** First café projected at $1.8M revenue, 17% EBITDA margin.

## Unit economics

- Manufacturing margin described as "improving" through supply chain optimization and formulation improvements; no specific gross margin % disclosed.
- Café EBITDA margin: 17%.
- Path to operational profitability by 2026 stated.

## Competition / moat

- **Direct competitors (RTD, by Target sales velocity):** RISE, Black Stag, La Colombe, Pop & Bottle, Slate.
- **Brand comparison peers:** Intelligentsia, Alfred, Stumptown, Blue Bottle, La Colombe.
- **Moat claims:**
  - Emma Chamberlain's social following → 5.3x social engagement rate vs. next competitor at 1.3.
  - Category incrementality (75% of Walmart RTD buyers new to category).
  - Early Gen Z brand with 4-year headstart and 49% brand awareness in target cohort.
  - Omnichannel expansion (DTC → retail → cafés).
- **Exit comps cited:** Blue Bottle ($625M, Nestlé, 2017); Costa Coffee ($4.9Bn, Coca-Cola, 2019); La Colombe ($900M, Chobani, 2023); Caribou Coffee (est. +$500M, JDE Peet's, 2024).
- Potential acquirers named: Coca-Cola, General Mills, PepsiCo, Nestlé, KraftHeinz, ABInBev, Keurig DrPepper, JDE Peet's.

## Team & funding ask / use of funds

- **Team:**
  - Emma Chamberlain - CEO / Founder; content creator and brand representative.
  - Gustav Hossy - CEO, Founding Team; Co-Founder Blazar Capital; Founder Christopher Cloos.
  - Teri Steinbronn - VP Sales; 12+ yrs food & beverage CPG (Four Sigmatic, Vital Proteins).
  - Jeumana Jaber - VP Brand, Founding Team; 15+ yrs brand strategy, talent (UTA, EY).
  - Christian Arnstedt - Founder & Board Member.
  - Paul Yoo - Board Member.
  - Adam Kaller - Board Member.
- **Key investors:** UTA, Blazar+, Electric Feel, Volition Capital, Agthia, Touchdown Ventures, DG Investment.
- **Raise:** $5–10M.
- **Capital allocation:**
  - 44% Promotional spend (trade spend + marketing)
  - 30% Working capital (inventory ramp)
  - 26% OPEX (team)

---

## Recommended financial model

- **Archetype + why:** Multi-channel CPG revenue P&L with channel-level gross margin build. The business has three distinct revenue streams (DTC, Retail/wholesale, Cafés/JV) with very different margin structures. Retail is the primary driver (~53–60% of revenue by 2024–2025F) and scales on doors × velocity × net selling price. Matcha is a fast-growing sub-category that warrants its own revenue line. The model should culminate in an EBITDA bridge and path-to-profitability timeline (target: 2026).

- **Forecast horizon & granularity:**
  - Historical: 2020–2023 annual actuals.
  - Forecast: 2024F–2027F annual (3-year forward), with 2024–2025 quarterly for retail POD build.

- **Key drivers & assumptions:**

  *Revenue - Retail (primary channel):*
  - Retail doors (POD / ending door count): 55,086 as of Q2 2024; growth to reflect Costco onboarding (20–30 stores at launch → potential for 611).
  - SKUs per door: derived from POD ÷ doors; currently ~10,566 POD / ~(implied) doors.
  - Average weekly velocity (units/week/store/SKU): 2.3 units in Target RTD; blended across all SKUs.
  - Net selling price per unit:.
  - Trade spend as % of gross retail sales:.

  *Revenue - DTC:*
  - DTC revenue implied as Total minus Retail: 2024F ~$10.2M (47% of $21.9M).
  - DTC growth rate:.

  *Revenue - Matcha:*
  - Matcha gross sales: $311K (2021) → $1,257K (2022) → $3,998K (2023); share of total: 4%/11%/21%.
  - Matcha RTD launch Q1 2025; growth rate.

  *Revenue - Cafés:*
  - First café: $1.8M revenue, 17% EBITDA margin; no CAPEX for Chamberlain Coffee.
  - 5 cafés total in first phase; fully JV-funded.
  - Café revenue contribution to consolidated P&L:.

  *Gross Margin:*

  *OPEX:*
  - Promotional trade spend: ~44% of raise ($5–10M) implies $2.2–4.4M incremental; deck says nearly 2x increase.
  - G&A / team: 26% of raise = $1.3–2.6M.
  - Marketing: bundled in promotional spend.

  *Profitability:*
  - Operational profitability target: 2026.
  -.

- **Scenarios (Base / Bull / Bear - which variables flex):**
  - **Base:** Retail doors grow per current trajectory; Costco launches in 20–30 stores; matcha RTD contributes modestly in 2025; no margin improvement beyond stated supply chain gains.
  - **Bull:** Costco scales to 200+ warehouses; Whole Foods cold-box rollout nationwide (6x velocity uplift); matcha becomes 30%+ of revenue; café JV generates meaningful equity income; gross margin improves +5pp from formulation savings.
  - **Bear:** Retail POD growth stalls (supply chain relapse like 2024); Costco pilot underperforms; DTC continues declining without replacement; promotional spend fails to lift velocity; profitability pushed to 2027+.
  - **Flex variables:** Retail door count; blended velocity; trade spend %; gross margin %; Costco ramp rate; matcha RTD sell-through.

- **Required sheets / outputs:**
  1. **Assumptions** - all drivers with / tags.
  2. **Revenue Build** - by channel (DTC, Retail, Matcha sub-line, Cafés) with gross-to-net bridge (trade allowances).
  3. **Gross Margin Build** - COGS by channel, manufacturing cost per unit, gross profit %.
  4. **P&L** - Revenue → Gross Profit → OPEX → EBITDA → Net Income (annual, 2020–2027F).
  5. **Retail POD Model** - quarterly: ending doors × SKUs per door × velocity → gross revenue.
  6. **Matcha Roadmap** - product line revenue by SKU launch stage.
  7. **Café Model** - unit economics per café, JV income/royalty flow.
  8. **Path to Profitability** - EBITDA waterfall showing lever contribution (gross margin improvement, revenue scale, promo efficiency).
  9. **Scenarios** - Base / Bull / Bear toggle on key flex variables.
  10. **Exit Comp Table** - implied valuation at exit using revenue multiples from comp transactions (Blue Bottle, La Colombe, Costa, Caribou).

## Frequently asked questions

### Is the Chamberlain Coffee financial model free?

Yes. The Chamberlain Coffee model is a free Excel download with live formulas.

### Can I change the assumptions?

Yes. The workbook is editable and its live formulas recalculate when assumptions change.